[ORIENT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 77.5%
YoY- 141.74%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,050,145 896,032 967,272 875,440 889,255 732,864 750,444 25.18%
PBT 79,681 71,686 159,449 131,542 74,171 121,291 96,043 -11.73%
Tax -18,110 -18,019 -15,200 -14,149 -22,222 -26,156 -19,736 -5.58%
NP 61,571 53,667 144,249 117,393 51,949 95,135 76,307 -13.36%
-
NP to SH 59,054 55,893 118,163 91,588 51,600 69,732 72,145 -12.52%
-
Tax Rate 22.73% 25.14% 9.53% 10.76% 29.96% 21.56% 20.55% -
Total Cost 988,574 842,365 823,023 758,047 837,306 637,729 674,137 29.16%
-
Net Worth 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 4,837,998 4,743,071 7.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,218 49,627 37,221 - - - 21,720 43.33%
Div Payout % 63.03% 88.79% 31.50% - - - 30.11% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 5,271,934 5,158,967 5,104,020 4,891,580 4,837,624 4,837,998 4,743,071 7.32%
NOSH 620,315 620,344 620,361 620,514 620,192 620,391 620,585 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.86% 5.99% 14.91% 13.41% 5.84% 12.98% 10.17% -
ROE 1.12% 1.08% 2.32% 1.87% 1.07% 1.44% 1.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.29 144.44 155.92 141.08 143.38 118.13 120.93 25.21%
EPS 9.52 9.01 19.05 14.76 8.32 11.24 11.63 -12.52%
DPS 6.00 8.00 6.00 0.00 0.00 0.00 3.50 43.37%
NAPS 8.4988 8.3163 8.2275 7.8831 7.8002 7.7983 7.6429 7.35%
Adjusted Per Share Value based on latest NOSH - 620,514
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.27 144.43 155.91 141.11 143.34 118.13 120.96 25.18%
EPS 9.52 9.01 19.05 14.76 8.32 11.24 11.63 -12.52%
DPS 6.00 8.00 6.00 0.00 0.00 0.00 3.50 43.37%
NAPS 8.4977 8.3156 8.2271 7.8846 7.7977 7.7983 7.6453 7.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 7.06 6.72 7.09 7.60 7.71 7.19 8.49 -
P/RPS 4.17 4.65 4.55 5.39 5.38 6.09 7.02 -29.40%
P/EPS 74.16 74.58 37.22 51.49 92.67 63.97 73.03 1.03%
EY 1.35 1.34 2.69 1.94 1.08 1.56 1.37 -0.97%
DY 0.85 1.19 0.85 0.00 0.00 0.00 0.41 62.80%
P/NAPS 0.83 0.81 0.86 0.96 0.99 0.92 1.11 -17.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 17/02/15 20/11/14 21/08/14 29/05/14 28/02/14 -
Price 6.61 7.66 6.96 7.15 7.90 7.75 6.95 -
P/RPS 3.90 5.30 4.46 5.07 5.51 6.56 5.75 -22.85%
P/EPS 69.43 85.02 36.54 48.44 94.95 68.95 59.78 10.52%
EY 1.44 1.18 2.74 2.06 1.05 1.45 1.67 -9.43%
DY 0.91 1.04 0.86 0.00 0.00 0.00 0.50 49.23%
P/NAPS 0.78 0.92 0.85 0.91 1.01 0.99 0.91 -9.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment